82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
1322023-06-01 ~ 2024-05-31
1292022-06-01 ~ 2023-05-31
Turnover/Revenue
11,220,157 GBP2023-06-01 ~ 2024-05-31
10,706,691 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-7,542,157 GBP2023-06-01 ~ 2024-05-31
-7,634,378 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
3,678,000 GBP2023-06-01 ~ 2024-05-31
3,072,313 GBP2022-06-01 ~ 2023-05-31
Distribution Costs
-189,800 GBP2023-06-01 ~ 2024-05-31
-105,529 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-2,941,687 GBP2023-06-01 ~ 2024-05-31
-2,597,786 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
546,513 GBP2023-06-01 ~ 2024-05-31
368,998 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
241,630 GBP2023-06-01 ~ 2024-05-31
161,118 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
183,253 GBP2023-06-01 ~ 2024-05-31
55,912 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
45,829 GBP2024-05-31
32,735 GBP2023-05-31
Property, Plant & Equipment
8,327,137 GBP2024-05-31
8,617,321 GBP2023-05-31
Fixed Assets - Investments
6,500 GBP2023-05-31
Fixed Assets
8,372,966 GBP2024-05-31
8,656,556 GBP2023-05-31
Total Inventories
2,902,270 GBP2024-05-31
2,418,467 GBP2023-05-31
Debtors
Current
2,192,271 GBP2024-05-31
1,884,770 GBP2023-05-31
Cash at bank and in hand
24,577 GBP2024-05-31
7,455 GBP2023-05-31
Current Assets
5,119,118 GBP2024-05-31
4,310,692 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-2,719,542 GBP2023-05-31
Net Current Assets/Liabilities
1,867,288 GBP2024-05-31
1,591,150 GBP2023-05-31
Total Assets Less Current Liabilities
10,240,254 GBP2024-05-31
10,247,706 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-3,518,397 GBP2024-05-31
Net Assets/Liabilities
6,258,223 GBP2024-05-31
6,140,970 GBP2023-05-31
Equity
Called up share capital
579,292 GBP2024-05-31
579,292 GBP2023-05-31
579,292 GBP2022-06-01
Retained earnings (accumulated losses)
5,678,931 GBP2024-05-31
5,561,678 GBP2023-05-31
5,519,766 GBP2022-06-01
Equity
6,258,223 GBP2024-05-31
6,140,970 GBP2023-05-31
6,099,058 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
183,253 GBP2023-06-01 ~ 2024-05-31
55,912 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-66,000 GBP2023-06-01 ~ 2024-05-31
-14,000 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-66,000 GBP2023-06-01 ~ 2024-05-31
-14,000 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
3,828,425 GBP2023-06-01 ~ 2024-05-31
3,581,386 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
308,429 GBP2023-06-01 ~ 2024-05-31
285,659 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
4,287,862 GBP2023-06-01 ~ 2024-05-31
3,959,762 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
158,193 GBP2023-06-01 ~ 2024-05-31
217,687 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
33,831 GBP2023-06-01 ~ 2024-05-31
105,206 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
60,408 GBP2023-06-01 ~ 2024-05-31
32,224 GBP2022-06-01 ~ 2023-05-31
Dividends Paid on Shares
66,000 GBP2023-06-01 ~ 2024-05-31
14,000 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Development expenditure
45,829 GBP2024-05-31
32,735 GBP2023-05-31
Goodwill
78,500 GBP2024-05-31
78,500 GBP2023-05-31
Intangible Assets - Gross Cost
124,329 GBP2024-05-31
111,235 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
78,500 GBP2024-05-31
78,500 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
78,500 GBP2024-05-31
78,500 GBP2023-05-31
Intangible Assets
Development expenditure
45,829 GBP2024-05-31
32,735 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Buildings
6,252,969 GBP2024-05-31
6,252,969 GBP2023-05-31
Plant and equipment
5,076,383 GBP2024-05-31
5,060,611 GBP2023-05-31
Motor vehicles
170,522 GBP2024-05-31
156,022 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
11,499,874 GBP2024-05-31
11,469,602 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-48,917 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-13,995 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-62,912 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,728,267 GBP2023-05-31
Motor vehicles
124,014 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,852,281 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
163,787 GBP2023-06-01 ~ 2024-05-31
Under hire purchased contracts or finance leases, Plant and equipment
197,255 GBP2023-06-01 ~ 2024-05-31
Motor vehicles, Under hire purchased contracts or finance leases
10,533 GBP2023-06-01 ~ 2024-05-31
Under hire purchased contracts or finance leases
207,788 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-39,222 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-11,897 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-51,119 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,047,097 GBP2024-05-31
Motor vehicles
125,640 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,172,737 GBP2024-05-31
Property, Plant & Equipment
Buildings
6,252,969 GBP2024-05-31
6,252,969 GBP2023-05-31
Plant and equipment
2,029,286 GBP2024-05-31
2,332,344 GBP2023-05-31
Motor vehicles
44,882 GBP2024-05-31
32,008 GBP2023-05-31
Under hire purchased contracts or finance leases, Plant and equipment
1,117,781 GBP2024-05-31
1,577,946 GBP2023-05-31
Under hire purchased contracts or finance leases, Motor vehicles
37,365 GBP2024-05-31
Motor vehicles, Under hire purchased contracts or finance leases
26,780 GBP2023-05-31
Under hire purchased contracts or finance leases
1,345,026 GBP2024-05-31
1,794,606 GBP2023-05-31
Raw materials and consumables
2,902,270 GBP2024-05-31
2,418,467 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,768,951 GBP2024-05-31
1,543,512 GBP2023-05-31
Other Debtors
Current
12,124 GBP2024-05-31
28,527 GBP2023-05-31
Prepayments/Accrued Income
Current
411,196 GBP2024-05-31
312,731 GBP2023-05-31
Bank Overdrafts
-269,547 GBP2024-05-31
-326,698 GBP2023-05-31
Cash and Cash Equivalents
-244,970 GBP2024-05-31
-319,243 GBP2023-05-31
Bank Overdrafts
Current
269,547 GBP2024-05-31
326,698 GBP2023-05-31
Bank Borrowings
Current
414,625 GBP2024-05-31
261,489 GBP2023-05-31
Trade Creditors/Trade Payables
Current
973,830 GBP2024-05-31
663,369 GBP2023-05-31
Corporation Tax Payable
Current
24,546 GBP2024-05-31
Taxation/Social Security Payable
Current
725,072 GBP2024-05-31
733,773 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
318,528 GBP2024-05-31
398,219 GBP2023-05-31
Other Creditors
Current
348,322 GBP2024-05-31
235,492 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
177,360 GBP2024-05-31
100,502 GBP2023-05-31
Creditors
Current
3,251,830 GBP2024-05-31
2,719,542 GBP2023-05-31
Bank Borrowings
Non-current
2,581,458 GBP2024-05-31
2,463,958 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
429,055 GBP2024-05-31
682,091 GBP2023-05-31
Amounts owed to group undertakings
Non-current
507,884 GBP2024-05-31
530,884 GBP2023-05-31
Creditors
Non-current
3,518,397 GBP2024-05-31
3,676,933 GBP2023-05-31
Bank Borrowings
Current, Amounts falling due within one year
261,489 GBP2023-05-31
Non-current, Between two and five year
580,000 GBP2024-05-31
Between two and five year, Non-current
350,208 GBP2023-05-31
Total Borrowings
2,996,083 GBP2024-05-31
2,725,447 GBP2023-05-31
Minimum gross finance lease payments owing
747,583 GBP2024-05-31
1,080,310 GBP2023-05-31
Net Deferred Tax Liability/Asset
-463,634 GBP2024-05-31
-429,803 GBP2023-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-33,831 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-463,634 GBP2024-05-31
-429,803 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
579,292 shares2024-05-31
579,292 shares2023-05-31
Par Value of Share
Class 1 ordinary share
1.002023-06-01 ~ 2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
95,019 GBP2024-05-31
33,370 GBP2023-05-31
Between one and five year
184,806 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
279,825 GBP2024-05-31
33,370 GBP2023-05-31